	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,012	£9,147	£9,284	£9,516	£9,754	£46,714
Total Expenses	£8,371	£8,434	£8,489	£8,554	£8,621	£42,470
Profit Before Tax	£641	£713	£795	£962	£1,134	£4,245
Profit After Tax	£519	£577	£644	£779	£918	£3,438
Change In Property Value	£2	£3,400	£6,069	£8,076	£5,626	£23,173
Net Return	£521	£3,977	£6,713	£8,856	£6,545	£26,612
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	51%